| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 753.0 | 719.4 | 705.9 | 694.3 | 702.9 | 698.0 | 700.4 | 695.5 | 606.6 | 553.7 | 556.2 | 545.4 | 525.7 | 524.5 | 520.4 | 517.9 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 2,872.6 | 2,822.5 | 2,700.4 | 2,181.0 | 2,061.2 | 1,896.2 | 1,644.9 | 1,240.3 | 1,191.3 | 1,848.4 | 2,129.3 | 1,940.5 | 1,636.8 | 2,099.9 | 1,880.0 | 1,694.4 | 1,240.2 | 1,146.2 | ||
| Cost of Revenue | - | - | 1,074.9 | 902.1 | 863.0 | 773.3 | 782.5 | 405.2 | 378.7 | 666.3 | 738.4 | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | 1,625.6 | 1,278.9 | 1,198.2 | 1,122.9 | 862.3 | 835.1 | 812.7 | 1,182.1 | 1,390.9 | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 60.1 | 61.8 | 44.8 | 21.8 | 23.3 | 37.8 | 16.6 | 9.8 | 10.4 | 56.2 | 88.8 | 112.2 | 73.6 | 86.2 | 24.5 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 7.5 | 9.3 | 4.4 | (9.6) | (4.4) | (3.3) | (9.4) | (5.5) | (4.4) | (1.3) | 4.5 | (9.8) | (0.5) | 5.8 | (1.7) | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 0.32 | 0.10 | 0.36 | 0.56 | 0.92 | 0.93 | 0.77 | 0.09 | 2.25 | 0.88 | 1.34 | (1.21) | 2.01 | 2.13 | 1.90 | 1.29 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 498.4 |
| 483.2 |
| 481.5 |
| 476.2 |
| 455.3 |
| 431.7 |
| 423.6 |
| 408.6 |
| 381.1 |
| (225.4) |
| 538.0 |
| 491.6 |
| 436.2 |
| (213.5) |
| 456.0 |
| 469.6 |
| 479.2 |
| 443.3 |
| 454.0 |
| 458.9 |
| 492.2 |
| 539.9 |
| 530.6 |
| 538.3 |
| Cost of Revenue | - | - | 291.9 | 276.2 | 273.1 | 277.0 | 280.3 | 273.8 | 243.7 | 224.4 | 232.7 | 221.8 | 223.1 | 220.5 | 220.2 | 215.0 | 207.2 | 199.2 | 202.1 | 190.1 | 181.8 | 184.2 | 183.1 | 177.8 | 237.4 | (225.7) | 248.1 | 214.0 | 168.9 | (149.0) | 181.2 | 173.9 | 172.6 | - | 155.3 | 153.2 | - | - | - | - |
| Gross Profit | - | - | 414.0 | 418.2 | 429.7 | 421.0 | 420.1 | 421.7 | 362.8 | 329.3 | 323.5 | 323.6 | 302.6 | 304.0 | 300.2 | 302.9 | 291.1 | 284.0 | 279.3 | 286.1 | 273.5 | 247.5 | 240.4 | 230.8 | 143.7 | 0.4 | 289.9 | 277.6 | 267.2 | (64.5) | 274.8 | 295.7 | 306.6 | - | 298.7 | 305.8 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 24.6 | 23.6 | 19.9 | 20.8 | 26.1 | 23.9 | 23.2 | 26.7 | 23.3 | 21.6 | 23.1 | 25.9 | 24.5 | 57.9 | 24.5 | 24.8 | 23.8 | |||||||||||||||||||||||
| Depreciation & Amortization | 289.7 | 262.1 | 262.3 | 265.9 | 268.5 | 274.5 | 280.0 | 283.5 | 219.2 | 188.5 | 184.6 | 197.6 | 179.2 | 179.2 | 173.2 | 180.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 747.4 | 660.8 | 653.3 | 651.6 | 642.5 | 1,482.6 | 665.2 | 273.8 | 243.7 | 224.4 | 232.7 | 221.8 | 223.1 | 220.5 | 220.2 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 14.2 | 14.6 | 15.5 | 15.8 | 15.8 | 16.9 | 14.3 | 7.8 | 5.8 | 5.0 | 5.4 | 5.3 | 6.2 | 6.4 | 6.0 | 5.5 | 5.5 | 5.9 | 6.7 | 16.1 | 9.0 | 4.2 | 4.4 | 4.2 | 3.7 | 3.0 | 2.7 | 2.4 | 1.7 | 1.4 | 1.2 | 1.4 | 6.4 | 5.3 | 11.8 | 20.9 | 18.3 | 17.5 | 20.5 | 32.8 |
| Interest Expense | 87.3 | 80.6 | 76.8 | 75.1 | 72.7 | 70.5 | 74.1 | 74.9 | 60.9 | 52.8 | 50.5 | 49.1 | 48.0 | 49.4 | 44.1 | 41.9 | 37.6 | 36.6 | ||||||||||||||||||||||
| Income From Equity Investments | 4.3 | 2.7 | (176.3) | 1.7 | (2.1) | (0.1) | (3.8) | 0.1 | 2.4 | 3.6 | 2.1 | 2.7 | 1.8 | (0.2) | (0.3) | 0.4 | ||||||||||||||||||||||||
| Other Non-Operating Income | 190.0 | 66.5 | 12.7 | (3.1) | (6.1) | (33.1) | 63.3 | 126.0 | 81.8 | 2.6 | 1.5 | 6.8 | 82.4 | (1.6) | 301.5 | 13.2 | 22.2 | |||||||||||||||||||||||
| Pre-Tax Income | 195.6 | 125.1 | 65.2 | 39.7 | 54.3 | (3.2) | 98.5 | 155.4 | 22.5 | 60.0 | 67.3 | 54.6 | 133.0 | 9.4 | 355.8 | 68.2 | 73.7 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.3 | 6.0 | (1.2) | 2.4 | 2.1 | (14.0) | 1.9 | 2.7 | 13.7 | (11.8) | 0.8 | 1.1 | 0.3 | (0.7) | (3.8) | (0.7) | 0.8 | (1.9) | (0.6) | (0.8) | 0.0 | (2.6) | 23.0 | 0.1 | (29.9) | 6.1 | (6.3) | (1.9) | (3.5) | 10.5 | (4.9) | (4.7) | (5.3) | 13.3 | (5.5) | (3.0) | (6.2) | 3.4 | (0.4) | (2.2) |
| Net Income From Continuing Ops | 199.7 | 121.8 | (109.8) | 39.0 | 50.1 | 10.7 | 92.7 | 152.7 | 11.2 | 75.4 | 68.7 | 56.2 | 134.5 | 9.9 | 359.3 | 69.3 | 75.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | (1.3) | 3.0 | 0.3 | |||||||||||||||||||||||
| Net Income | 199.7 | 121.8 | (109.8) | 39.0 | 50.1 | 10.7 | 92.7 | 152.7 | 11.2 | 75.4 | 68.7 | 56.2 | 134.5 | 10.8 | 358.0 | 72.3 | 75.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 193.6 | 114.0 | (117.1) | 31.7 | 42.8 | 4.5 | 85.9 | 146.0 | 6.7 | 70.9 | 64.2 | 51.9 | 119.0 | 6.5 | 354.0 | 68.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 193.5 | 113.8 | (117.3) | 31.6 | 42.4 | 4.4 | 85.7 | 145.8 | 6.5 | 70.8 | 64.0 | 51.8 | 117.7 | 6.7 | 353.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.28 | - | (0.17) | 0.05 | 0.06 | - | 0.12 | 0.21 | 0.01 | - | 0.12 | 0.09 | 0.22 | - | 0.66 | 0.13 | 0.13 | - | 0.10 | 0.51 | 0.27 | - | (0.12) | 0.09 | 0.55 | - | (0.09) | (0.03) | 0.13 | - | 0.21 | 0.19 | 0.08 | - | (0.02) | 0.04 | 0.98 | - | 0.32 | 0.65 |
| EPS Diluted | 0.28 | - | (0.17) | 0.05 | 0.06 | - | 0.12 | 0.21 | 0.01 | - | 0.12 | 0.09 | 0.22 | - | 0.65 | 0.13 | 0.13 | - | ||||||||||||||||||||||
| Shares Basic | 695.2 | - | 694.9 | 695.2 | 699.1 | - | 699.3 | 702.4 | 600.9 | - | 547.1 | 547.0 | 546.8 | - | 538.4 | 539.6 | 539.4 | - | ||||||||||||||||||||||
| Shares Diluted | 695.2 | - | 694.9 | 695.2 | 699.1 | - | 700.1 | 703.3 | 601.2 | - | 547.3 | 547.3 | 547.1 | - | 546.0 | 539.8 | 539.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 1,145.0 |
| 945.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 88.9 | 90.4 | 97.2 | 95.1 | 131.0 | 98.3 | 93.2 | 93.0 | 96.7 | 88.8 | 103.6 | 96.0 | 81.8 | 103.0 | 68.4 | 96.1 | 83.0 | 77.9 | 73.7 | 67.5 |
| Depreciation & Amortization | 1,080.1 | 1,058.9 | 1,057.2 | 749.9 | 710.6 | 684.3 | 553.9 | 435.2 | 404.7 | 534.7 | 568.1 | 504.9 | 455.0 | 423.3 | 353.7 | 346.1 | 306.9 | 315.7 | 312.0 | 257.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,713.1 | 2,608.2 | 2,665.3 | 902.1 | 863.0 | 773.3 | 782.5 | 405.2 | 378.7 | 666.3 | 738.4 | 610.7 | 381.3 | 298.3 | 1,137.9 | 1,216.7 | 873.7 | 1,052.9 | 945.3 | 855.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.9 |
| 160.2 |
| 124.1 |
| 130.9 |
| 51.6 |
| Interest Expense | 319.8 | 305.2 | 280.4 | 200.3 | 172.9 | 158.0 | 218.3 | 217.6 | 261.3 | 307.7 | 464.4 | 479.6 | 439.7 | 435.3 | 416.2 | 415.5 | 285.5 | 298.6 | 348.3 | 355.2 |
| Income From Equity Investments | (167.6) | (174.0) | (1.5) | 10.2 | 2.0 | 6.1 | (66.6) | (6.3) | (5.8) | 10.9 | 11.4 | 6.6 | 49.6 | 64.4 | 54.5 | 46.8 | 4.8 | 3.5 | 3.3 | 5.6 |
| Other Non-Operating Income | 266.1 | 70.0 | 238.0 | 93.3 | 335.3 | (29.0) | 282.1 | 106.7 | 800.6 | 333.8 | 122.3 | 22.6 | 12.5 | 18.2 | 3.0 | 12.9 | 16.2 | 7.8 | 25.7 | 34.5 |
| Pre-Tax Income | 425.6 | 284.3 | 273.2 | 314.9 | 507.1 | 128.4 | 217.7 | (8.6) | (2.6) | 10.9 | 11.4 | 6.6 | (3.6) | 852.0 | 745.1 | 490.7 | 382.7 | 101.1 | 225.4 | 124.9 |
| 1.3 |
| 0.4 |
| 1.9 |
| 4.2 |
| 1.4 |
| Net Income From Continuing Ops | 250.6 | 101.0 | 267.3 | 334.8 | 513.5 | 137.7 | 160.5 | 175.5 | 837.2 | 422.6 | 374.2 | 152.7 | 271.3 | 910.6 | 801.2 | 536.1 | 315.3 | 102.7 | 224.5 | 129.1 |
| Net Income From Discontinued Ops | - | - | 0.0 | 0.0 | 2.9 | 388.2 | 267.7 | (115.4) | 236.3 | 0.0 | 265.8 | (699.1) | 665.3 | 74.4 | 45.7 | 18.4 | 29.0 | 43.5 | 246.5 | 485.0 |
| Net Income | 250.6 | 101.0 | 267.3 | 334.8 | 516.4 | 525.9 | 428.3 | 60.1 | 1,073.5 | 422.6 | 639.9 | (546.4) | 936.6 | 985.0 | 846.8 | 554.5 | 344.4 | 146.2 | 471.0 | 614.1 |
| Net Income Attributable To Parent | 222.2 | 71.3 | 243.1 | 306.0 | 500.4 | 505.5 | 413.6 | 45.5 | 1,061.1 | 414.2 | 627.7 | (559.2) | 922.2 | 970.8 | 832.5 | 538.9 | 330.7 | 131.7 | 448.5 | 589.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | 14.5 | 12.4 | 8.5 | 12.2 | 12.8 | 14.4 | 14.2 | 14.3 | 15.6 | 13.7 | 14.5 | 22.5 | 25.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.0 | 21.1 | 21.1 | 21.1 | 21.1 | 21.1 |
| Net Income To Common Shareholders | 221.6 | 70.5 | 242.4 | 304.3 | 497.8 | 502.3 | 411.1 | 44.0 | 1,058.4 | 413.0 | 626.5 | (560.6) | 919.8 | 969.1 | 812.3 | 515.3 | 307.5 | 109.1 | 425.4 | 565.1 |
| 1.01 |
| 0.40 |
| 1.79 |
| 2.72 |
| EPS Diluted | 0.32 | 0.10 | 0.36 | 0.56 | 0.92 | 0.93 | 0.77 | 0.09 | 2.24 | 0.88 | 1.34 | (1.21) | 2.00 | 2.13 | 1.90 | 1.29 | 1.00 | 0.40 | 1.79 | 2.70 |
| Shares Basic | 695.2 | 696.0 | 675.7 | 547.0 | 538.8 | 538.9 | 530.6 | 486.3 | 470.6 | 468.8 | 467.2 | 462.8 | 458.4 | 455.0 | 427.0 | 398.4 | 305.6 | 274.2 | 237.3 | 207.9 |
| Shares Diluted | 695.2 | 696.0 | 676.2 | 547.3 | 539.1 | 539.2 | 531.1 | 489.3 | 475.4 | 468.9 | 467.4 | 462.8 | 458.8 | 455.7 | 428.3 | 400.2 | 306.9 | 274.6 | 238.0 | 208.9 |
| - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.0 |
| 23.3 |
| 24.1 |
| 24.9 |
| 25.5 |
| 21.7 |
| 23.7 |
| 22.3 |
| 21.5 |
| 23.0 |
| 27.1 |
| 21.4 |
| 21.5 |
| 23.5 |
| 22.5 |
| 29.2 |
| 21.5 |
| 23.5 |
| 21.3 |
| 22.5 |
| 20.6 |
| 34.8 |
| 22.8 |
| 177.7 |
| 178.1 |
| 177.2 |
| 171.5 |
| 157.5 |
| 147.2 |
| 142.0 |
| 139.7 |
| 125.1 |
| (34.0) |
| 171.9 |
| 165.3 |
| 132.0 |
| (14.1) |
| 132.2 |
| 143.3 |
| 143.3 |
| 136.8 |
| 130.6 |
| 130.8 |
| 136.6 |
| 146.9 |
| 141.4 |
| 139.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.0 |
| 207.2 |
| 199.2 |
| 202.1 |
| 190.1 |
| 181.8 |
| 184.2 |
| 183.1 |
| 177.8 |
| 237.4 |
| (225.7) |
| 248.1 |
| 214.0 |
| 168.9 |
| (149.0) |
| 181.2 |
| 173.9 |
| 172.6 |
| 198.7 |
| 155.3 |
| 153.2 |
| 159.1 |
| 195.6 |
| 187.7 |
| 179.1 |
| 35.9 |
| 38.7 |
| 46.8 |
| 54.1 |
| 53.7 |
| 54.8 |
| 55.7 |
| 50.1 |
| 61.2 |
| 56.9 |
| 49.3 |
| 49.7 |
| 63.5 |
| 73.0 |
| 75.1 |
| 71.9 |
| 71.3 |
| 77.8 |
| 86.7 |
| 103.1 |
| 117.9 |
| 121.3 |
| 2.1 |
| 1.6 |
| 2.3 |
| 0.9 |
| 1.3 |
| (19.0) |
| (18.7) |
| (17.7) |
| (11.1) |
| 3.7 |
| (7.6) |
| (1.5) |
| (0.9) |
| (5.3) |
| (0.9) |
| (0.1) |
| 0.6 |
| 6.3 |
| 1.1 |
| 0.2 |
| 3.3 |
| 15.4 |
| (2.1) |
| (1.1) |
| 1.4 |
| 15.6 |
| 116.1 |
| (162.1) |
| 4.6 |
| (8.9) |
| 72.9 |
| 213.6 |
| 99.3 |
| (35.1) |
| 31.3 |
| 11.2 |
| 719.3 |
| 53.0 |
| 47.9 |
| (19.6) |
| 24.5 |
| (59.6) |
| 0.5 |
| 368.5 |
| (2.3) |
| 1.4 |
| 122.0 |
| 25.5 |
| 58.3 |
| 166.4 |
| (121.9) |
| 266.2 |
| (19.5) |
| (17.1) |
| (12.0) |
| 1.4 |
| (7.6) |
| (1.5) |
| (0.9) |
| (2.2) |
| (0.9) |
| (0.1) |
| 0.6 |
| 6.3 |
| 1.1 |
| 0.2 |
| 3.3 |
| 15.4 |
| (2.1) |
| (1.1) |
| 28.9 |
| 61.3 |
| 168.1 |
| (120.6) |
| (19.2) |
| (27.8) |
| 60.3 |
| 147.1 |
| 173.5 |
| (45.9) |
| (13.6) |
| 61.5 |
| 604.7 |
| 99.4 |
| 89.9 |
| 43.2 |
| (57.9) |
| (5.7) |
| 22.1 |
| 464.2 |
| 79.5 |
| 45.8 |
| 197.5 |
| 3.6 |
| 0.6 |
| 114.0 |
| 270.0 |
| 169.4 |
| (31.8) |
| (5.3) |
| 135.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| (18.2) |
| 108.2 |
| 107.4 |
| 32.6 |
| 61.9 |
| 282.0 |
| 149.4 |
| 150.2 |
| (59.6) |
| 55.0 |
| 282.5 |
| 47.4 |
| (42.3) |
| (10.0) |
| 65.0 |
| 834.4 |
| 102.9 |
| 92.9 |
| 43.2 |
| (57.9) |
| (5.7) |
| 22.1 |
| 464.2 |
| 61.3 |
| 154.0 |
| 304.8 |
| 71.6 |
| 28.8 |
| 54.7 |
| 276.3 |
| 145.8 |
| 146.4 |
| (63.4) |
| 51.5 |
| 279.1 |
| 43.5 |
| (45.9) |
| (13.6) |
| 61.5 |
| 831.5 |
| 99.4 |
| 89.9 |
| 40.2 |
| (58.7) |
| (7.7) |
| 19.4 |
| 461.1 |
| 58.7 |
| 151.3 |
| 301.7 |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.5 |
| 3.5 |
| 3.8 |
| 3.6 |
| 3.6 |
| 3.5 |
| 2.8 |
| 3.6 |
| 3.0 |
| 3.0 |
| 0.8 |
| 1.9 |
| 2.7 |
| 3.0 |
| 2.6 |
| 2.8 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.1 |
| 69.6 |
| 28.5 |
| 54.4 |
| 276.0 |
| 143.3 |
| 146.3 |
| (63.8) |
| 51.1 |
| 277.5 |
| 43.2 |
| (46.2) |
| (14.0) |
| 61.0 |
| 830.2 |
| 98.9 |
| 89.5 |
| 39.8 |
| (58.9) |
| (7.8) |
| 19.3 |
| 460.4 |
| 58.5 |
| 150.9 |
| 301.4 |
| 0.10 |
| 0.51 |
| 0.27 |
| - |
| (0.12) |
| 0.09 |
| 0.54 |
| - |
| (0.09) |
| (0.03) |
| 0.13 |
| - |
| 0.21 |
| 0.19 |
| 0.08 |
| - |
| (0.02) |
| 0.04 |
| 0.97 |
| - |
| 0.32 |
| 0.64 |
| 539.0 |
| 538.9 |
| 538.7 |
| - |
| 538.3 |
| 538.3 |
| 506.5 |
| - |
| 491.2 |
| 478.7 |
| 477.8 |
| - |
| 469.9 |
| 469.8 |
| 469.6 |
| - |
| 469.0 |
| 468.6 |
| 468.3 |
| - |
| 467.6 |
| 467.1 |
| 539.4 |
| 544.7 |
| 538.7 |
| - |
| 538.3 |
| 538.5 |
| 515.0 |
| - |
| 491.2 |
| 478.7 |
| 479.1 |
| - |
| 470.1 |
| 469.9 |
| 469.7 |
| - |
| 469.0 |
| 468.8 |
| 475.2 |
| - |
| 467.8 |
| 471.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |